Valuation Intel Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 20:56:31 17/09/2026 BST			5-day change	1st Jan Change
95.18 ^EUR	+8.39%		-3.53%	+179.87%

09-17	US Equity Indexes Rise, Big Tech Perks Up After Fed's Commitment to Controlling Inflation Sinks Treasury Yields	MT
09-17	US Equity Indexes Rise as Fed's Commitment to Controlling Inflation Sinks Treasury Yields	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	211,240	107,054	214,004	87,554	172,674	571,692	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	231.08%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	594,323	593,266	582,634
Change	-	-45.34%	97.27%	-51.52%	57.44%	226.83%	-0.18%	-1.79%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-47.1x	68.8x	53.5x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	4.93x	4.57x	4.02x
PEG	-	-0.2x	-1.6x	0x	6.1x	-0x	-0x	1.9x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	9.06x	7.94x	6.93x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	9.42x	8.24x	7.06x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	26.2x	20.7x	16.8x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	61.2x	44.4x	31.1x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-457x	-389x	118x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.22%	-0.26%	0.85%
Dividend per Share ²	1.46	1.46	0.74	0.38	-	-	-	-
Rate of return	2.81%	5.63%	1.46%	1.87%	-	-	-	-
EPS ²	4.86	1.94	0.4	-4.38	-0.06	-2.308	1.581	2.033
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	63,077	72,007	82,533
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	22,658	28,598	34,667
EBIT ¹	22,205	7,917	4,667	-254	2,916	9,707	13,376	18,732
Net income ¹	19,868	8,014	1,689	-18,756	-267	-11,805	8,000	13,202
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	22,630	21,573	10,942
Reference price ²	51.94	25.94	50.76	20.30	36.20	108.80	108.80	108.80
Nbr of stocks (in thousands)	4,067,000	4,127,000	4,216,000	4,313,000	4,770,000	5,254,526	-	-
Announcement Date	26/01/22	26/01/23	25/01/24	30/01/25	22/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	21.52x	12.17x	18.44x	0.35%	5,165B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.13x	10.85x	14.71x	1.13%	1,943B
BROADCOM INC.	36.83x	15.53x	22.81x	0.77%	1,621B
MICRON TECHNOLOGY, INC.	12.75x	7.73x	9.34x	0.06%	1,046B
SK HYNIX INC.	5.02x	3.2x	3.87x	0.21%	937B
AMD (ADVANCED MICRO DEVICES)	89.66x	16.2x	61.56x	-.--%	837B
INTEL CORPORATION	-43.78x	8.78x	24.43x	-.--%	531B
ARM HOLDINGS PLC	193.52x	42.36x	86.29x	-.--%	261B
Average	42.20x	14.60x	30.18x	0.31%	1,543B
Weighted average by Cap.	27.07x	12.11x	21.16x	0.45%